XML 35 R29.htm IDEA: XBRL DOCUMENT v2.4.0.6
LOANS (Tables)
9 Months Ended
Sep. 30, 2012
LOANS  
Schedule of loans

 

 

 

September 30, 2012

 

(In thousands)

 

Loans from Business
Activities

 

Loans Acquired from
Business Combinations

 

Total

 

 

 

 

 

 

 

 

 

Residential mortgages

 

 

 

 

 

 

 

1-4 family

 

$

902,661

 

$

289,791

 

$

1,192,452

 

Construction

 

26,623

 

6,947

 

33,570

 

Total residential mortgages

 

929,284

 

296,738

 

1,226,022

 

 

 

 

 

 

 

 

 

Commercial mortgages:

 

 

 

 

 

 

 

Construction

 

145,494

 

10,378

 

155,872

 

Single and multi-family

 

77,470

 

13,508

 

90,978

 

Commercial real estate

 

737,492

 

270,830

 

1,008,322

 

Total commercial mortgages

 

960,456

 

294,716

 

1,255,172

 

 

 

 

 

 

 

 

 

Commercial business loans:

 

 

 

 

 

 

 

Asset based lending

 

243,126

 

2,565

 

245,691

 

Other commercial business loans

 

232,386

 

90,704

 

323,090

 

Total commercial business loans

 

475,512

 

93,269

 

568,781

 

 

 

 

 

 

 

 

 

Total commercial loans

 

1,435,968

 

387,985

 

1,823,953

 

 

 

 

 

 

 

 

 

Consumer loans:

 

 

 

 

 

 

 

Home equity

 

228,497

 

73,560

 

302,057

 

Other

 

38,334

 

28,026

 

66,360

 

Total consumer loans

 

266,831

 

101,586

 

368,417

 

 

 

 

 

 

 

 

 

Total loans

 

$

2,632,083

 

$

786,309

 

$

3,418,392

 

 

 

 

December 31, 2011

 

(In thousands)

 

Loans from Business Activities

 

Loans Acquired from
Business Combinations

 

Total

 

 

 

 

 

 

 

 

 

Residential mortgages:

 

 

 

 

 

 

 

1-4 family

 

$

649,467

 

$

329,407

 

$

978,874

 

Construction

 

32,191

 

9,370

 

41,561

 

Total residential mortgages

 

681,658

 

338,777

 

1,020,435

 

 

 

 

 

 

 

 

 

Commercial mortgages:

 

 

 

 

 

 

 

Construction

 

117,492

 

6,726

 

124,218

 

Single and multi-family

 

89,401

 

16,398

 

105,799

 

Commercial real estate

 

746,545

 

179,679

 

926,224

 

Total commercial mortgages

 

953,438

 

202,803

 

1,156,241

 

 

 

 

 

 

 

 

 

Commercial business loans:

 

 

 

 

 

 

 

Asset based lending

 

151,065

 

2,206

 

153,271

 

Other commercial business loans

 

210,701

 

46,320

 

257,021

 

Total commercial business loans

 

361,766

 

48,526

 

410,292

 

 

 

 

 

 

 

 

 

Total commercial loans

 

1,315,204

 

251,329

 

1,566,533

 

 

 

 

 

 

 

 

 

Consumer loans:

 

 

 

 

 

 

 

Home equity

 

226,369

 

71,827

 

298,196

 

Other

 

39,020

 

32,386

 

71,406

 

Total consumer loans

 

265,389

 

104,213

 

369,602

 

 

 

 

 

 

 

 

 

Total loans

 

$

2,262,251

 

$

694,319

 

$

2,956,570

 

 

Activity in the accretable yield for the acquired loan portfolio that falls under the purview of ASC 310-30, Accounting for Certain Loans or Debt Securities Acquired in a Transfer

 

(In thousands)

 

2012

 

Three months ended September 30, 2012

 

 

 

Balance at beginning of period

 

$

2,554

 

Acquisitions

 

 

Sales

 

 

Reclassification from nonaccretable difference for loans with improved cash flows

 

 

Changes in expected cash flows that do not affect nonaccretable difference

 

 

Accretion

 

(806

)

Balance at end of period

 

$

1,748

 

 

(In thousands)

 

2012

 

Nine months ended September 30, 2012

 

 

 

Balance at beginning of period

 

$

1,277

 

Acquisitions

 

2,816

 

Sales

 

 

 

Reclassification from nonaccretable difference for loans with improved cash flows

 

 

Changes in expected cash flows that do not affect nonaccretable difference

 

 

Accretion

 

(2,345

)

Balance at end of period

 

$

1,748

 

 

Summary of past due loans

 

Loans from Business Activities
(in thousands)

 

30-59 Days
Past Due

 

60-89 Days
Past Due

 

Greater
Than 90
Days Past
Due

 

Total Past
Due

 

Current

 

Total Loans

 

Past Due >
90 days and
Accruing

 

September 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family

 

$

2,435

 

$

471

 

$

8,764

 

$

11,670

 

$

890,991

 

$

902,661

 

$

1,746

 

Construction

 

41

 

513

 

 

554

 

26,069

 

26,623

 

 

Total

 

2,476

 

984

 

8,764

 

12,224

 

917,060

 

929,284

 

1,746

 

Commercial mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

350

 

 

4,672

 

5,022

 

140,472

 

145,494

 

 

Single and multi-family

 

574

 

356

 

452

 

1,382

 

76,088

 

77,470

 

287

 

Commercial real estate

 

2,137

 

1,432

 

8,623

 

12,192

 

725,300

 

737,492

 

863

 

Total

 

3,061

 

1,788

 

13,747

 

18,596

 

941,860

 

960,456

 

1,150

 

Commercial business loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset based lending

 

 

 

 

 

243,126

 

243,126

 

 

Other commercial business loans

 

1,049

 

1,438

 

2,143

 

4,630

 

227,756

 

232,386

 

238

 

Total

 

1,049

 

1,438

 

2,143

 

4,630

 

470,882

 

475,512

 

238

 

Consumer loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

724

 

214

 

1,469

 

2,407

 

226,090

 

228,497

 

 

Other

 

542

 

100

 

240

 

882

 

37,452

 

38,334

 

65

 

Total

 

1,266

 

314

 

1,709

 

3,289

 

263,542

 

266,831

 

65

 

Total

 

$

7,852

 

$

4,524

 

$

26,363

 

$

38,739

 

$

2,593,344

 

$

2,632,083

 

$

3,199

 

 

Loans Acquired from Business
Combinations

(in thousands)

 

30-59 Days
Past Due

 

60-89 Days
Past Due

 

Greater
Than 90
Days Past
Due

 

Total Past
Due

 

Current

 

Total Loans

 

Past Due >
90 days and
Accruing

 

September 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family

 

$

1,799

 

$

406

 

$

2,181

 

$

4,386

 

$

285,405

 

$

289,791

 

$

759

 

Construction

 

 

 

 

 

6,947

 

6,947

 

 

Total

 

1,799

 

406

 

2,181

 

4,386

 

292,352

 

296,738

 

759

 

Commercial mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

196

 

70

 

1,479

 

1,745

 

8,633

 

10,378

 

1,479

 

Single and multi-family

 

99

 

 

276

 

375

 

13,133

 

13,508

 

276

 

Commercial real estate

 

1,529

 

296

 

5,862

 

7,687

 

263,143

 

270,830

 

4,906

 

Total

 

1,824

 

366

 

7,617

 

9,807

 

284,909

 

294,716

 

6,661

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset based lending

 

 

 

 

 

2,565

 

2,565

 

 

Other commercial business loans

 

412

 

3,047

 

2,313

 

5,772

 

84,932

 

90,704

 

2,194

 

Total

 

412

 

3,047

 

2,313

 

5,772

 

87,497

 

93,269

 

2,194

 

Consumer loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

609

 

127

 

83

 

819

 

72,741

 

73,560

 

46

 

Other

 

255

 

152

 

279

 

686

 

27,340

 

28,026

 

138

 

Total

 

864

 

279

 

362

 

1,505

 

100,081

 

101,586

 

184

 

Total

 

$

4,899

 

$

4,098

 

$

12,473

 

$

21,470

 

$

764,839

 

$

786,309

 

$

9,798

 

 

Loans from Business
Activities

(in thousands)

 

30-59 Days Past
Due

 

60-89 Days
Past Due

 

Greater
Than 90
Days Past
Due

 

Total Past
Due

 

Current

 

Total Loans

 

Past Due >
90 days
and
Accruing

 

December 31, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family

 

$

2,045

 

$

877

 

$

11,479

 

$

14,401

 

$

635,066

 

$

649,467

 

$

5,123

 

Construction

 

 

 

 

 

32,191

 

32,191

 

 

Total

 

2,045

 

877

 

11,479

 

14,401

 

667,257

 

681,658

 

5,123

 

Commercial mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

8,650

 

8,650

 

108,842

 

117,492

 

 

Single and multi-family

 

70

 

 

676

 

746

 

88,655

 

89,401

 

314

 

Commercial real estate

 

746

 

8,019

 

5,258

 

14,023

 

732,522

 

746,545

 

 

Total

 

816

 

8,019

 

14,584

 

23,419

 

930,019

 

953,438

 

314

 

Commercial business loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset based lending

 

 

 

 

 

151,065

 

151,065

 

 

Other commercial business loans

 

369

 

781

 

1,156

 

2,306

 

208,395

 

210,701

 

178

 

Total

 

369

 

781

 

1,156

 

2,306

 

359,460

 

361,766

 

178

 

Consumer loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

430

 

257

 

1,692

 

2,379

 

223,990

 

226,369

 

 

Other

 

311

 

148

 

148

 

607

 

38,413

 

39,020

 

100

 

Total

 

741

 

405

 

1,840

 

2,986

 

262,403

 

265,389

 

100

 

Total

 

$

3,971

 

$

10,082

 

$

29,059

 

$

43,112

 

$

2,219,139

 

$

2,262,251

 

$

5,715

 

 

Loans Acquired from
Business Combinations

(in thousands)

 

30-59 Days Past
Due

 

60-89 Days
Past Due

 

Greater
Than 90
Days Past
Due

 

Total Past
Due

 

Current

 

Total Loans

 

Past Due >
90 days
and
Accruing

 

December 31, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family

 

$

663

 

$

242

 

$

1,450

 

$

2,355

 

$

327,052

 

$

329,407

 

$

796

 

Construction

 

 

 

165

 

165

 

9,205

 

9,370

 

165

 

Total

 

663

 

242

 

1,615

 

2,520

 

336,257

 

338,777

 

961

 

Commercial mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

606

 

606

 

6,120

 

6,726

 

606

 

Single and multi-family

 

 

 

703

 

703

 

15,695

 

16,398

 

703

 

Commercial real estate

 

68

 

102

 

1,923

 

2,093

 

177,586

 

179,679

 

1,913

 

Total

 

68

 

102

 

3,232

 

3,402

 

199,401

 

202,803

 

3,222

 

Commercial business loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset based lending

 

 

 

 

 

2,206

 

2,206

 

 

Other commercial business loans

 

349

 

235

 

258

 

842

 

45,478

 

46,320

 

245

 

Total

 

349

 

235

 

258

 

842

 

47,684

 

48,526

 

245

 

Consumer loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

284

 

 

75

 

359

 

71,468

 

71,827

 

 

Other

 

239

 

69

 

179

 

487

 

31,899

 

32,386

 

41

 

Total

 

523

 

69

 

254

 

846

 

103,367

 

104,213

 

41

 

Total

 

$

1,603

 

$

648

 

$

5,359

 

$

7,610

 

$

686,709

 

$

694,319

 

$

4,469

 

 

Schedule of activity in the allowance for loan losses

 

 

Loans from Business Activities
(In thousands)

 

Residential
mortgages

 

Commercial
mortgages

 

Commercial
business

 

Consumer

 

Unallocated

 

Total

 

September 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of year

 

$

3,150

 

$

22,095

 

$

4,540

 

$

2,203

 

$

(90

)

$

31,898

 

Charged-off loans

 

1,590

 

3,207

 

116

 

1,297

 

 

6,210

 

Recoveries on charged-off loans

 

87

 

8

 

42

 

132

 

 

269

 

Provision for loan losses

 

4,922

 

731

 

267

 

2

 

95

 

6,017

 

Balance at end of period

 

$

6,569

 

$

19,627

 

$

4,733

 

$

1,040

 

$

5

 

$

31,974

 

Individually evaluated for impairment

 

663

 

1,653

 

342

 

107

 

 

2,765

 

Collectively evaluated

 

5,906

 

17,974

 

4,391

 

933

 

5

 

29,209

 

Total

 

$

6,569

 

$

19,627

 

$

4,733

 

$

1,040

 

$

5

 

$

31,974

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at end of period

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

6,534

 

30,819

 

1,221

 

1,085

 

 

39,659

 

Collectively evaluated

 

922,750

 

929,637

 

474,291

 

265,746

 

 

2,592,424

 

Total

 

$

929,284

 

$

960,456

 

$

475,512

 

$

266,831

 

$

 

$

2,632,083

 

 

Loans Acquired from Business Combinations
(In thousands)

 

Residential
mortgages

 

Commercial
mortgages

 

Commercial
business

 

Consumer

 

Unallocated

 

Total

 

September 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of year

 

$

281

 

$

158

 

$

38

 

$

87

 

$

(18

)

$

546

 

Charged-off loans

 

8

 

85

 

34

 

40

 

 

167

 

Recoveries on charged-off loans

 

 

 

4

 

 

 

4

 

Provision for loan losses

 

165

 

247

 

82

 

96

 

143

 

733

 

Balance at end of period

 

$

438

 

$

320

 

$

90

 

$

143

 

$

125

 

$

1,116

 

Individually evaluated for impairment

 

44

 

 

 

 

 

44

 

Collectively evaluated

 

394

 

320

 

90

 

143

 

125

 

1,072

 

Total

 

$

438

 

$

320

 

$

90

 

$

143

 

$

125

 

$

1,116

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at end of Period

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

612

 

891

 

 

 

 

1,503

 

Collectively evaluated

 

296,126

 

293,825

 

93,269

 

101,586

 

 

784,806

 

Total

 

$

296,738

 

$

294,716

 

$

93,269

 

$

101,586

 

$

 

$

786,309

 

 

Loans from Business Activities
(In thousands)

 

Residential
mortgages

 

Commercial
mortgages

 

Commercial
business

 

Consumer

 

Unallocated

 

Total

 

December 31, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of year

 

$

3,077

 

$

19,461

 

$

6,038

 

$

2,099

 

$

1,223

 

$

31,898

 

Charged-off loans

 

1,322

 

4,047

 

1,443

 

884

 

 

7,696

 

Recoveries on charged-off loans

 

231

 

189

 

109

 

150

 

 

679

 

Provision for loan losses

 

1,164

 

6,492

 

(164

)

838

 

(1,313

)

7,017

 

Balance at end of year

 

$

3,150

 

$

22,095

 

$

4,540

 

$

2,203

 

$

(90

)

$

31,898

 

Individually evaluated for impairment

 

449

 

1,722

 

116

 

488

 

 

2,775

 

Collectively evaluated

 

2,701

 

20,373

 

4,424

 

1,715

 

(90

)

29,123

 

Total

 

$

3,150

 

$

22,095

 

$

4,540

 

$

2,203

 

$

(90

)

$

31,898

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at end of year

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

5,655

 

34,074

 

564

 

1,190

 

 

 

41,483

 

Collectively evaluated

 

676,003

 

919,364

 

361,202

 

264,199

 

 

 

2,220,768

 

Total

 

$

681,658

 

$

953,438

 

$

361,766

 

$

265,389

 

 

 

$

2,262,251

 

 

Loans Acquired from Business Combinations
(In thousands)

 

Residential
mortgages

 

Commercial
mortgages

 

Commercial
business

 

Consumer

 

Unallocated

 

Total

 

December 31, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of year

 

$

 

$

 

$

 

$

 

$

 

$

 

Charged-off loans

 

 

 

 

 

 

 

Recoveries on charged-off loans

 

 

 

 

 

 

 

Provision for loan losses

 

281

 

158

 

38

 

87

 

(18

)

546

 

Balance at end of year

 

$

281

 

$

158

 

$

38

 

$

87

 

$

(18

)

$

546

 

Individually evaluated for impairment

 

 

 

 

 

 

 

Collectively evaluated

 

281

 

158

 

38

 

87

 

(18

)

546

 

Total

 

$

281

 

$

158

 

$

38

 

$

87

 

$

(18

)

$

546

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at end of year

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

 

 

 

 

 

 

 

Collectively evaluated

 

338,777

 

202,803

 

48,526

 

104,213

 

 

 

694,319

 

Total

 

$

338,777

 

$

202,803

 

$

48,526

 

$

104,213

 

 

 

$

694,319

 

 

Summary of impaired loans

 

 

 

At September 30, 2012

 

Loans from Business Activities
(In thousands)

 

Recorded Investment

 

Unpaid Principal
Balance

 

Related Allowance

 

With no related allowance:

 

 

 

 

 

 

 

Residential mortgages - 1-4 family

 

$

2,032

 

$

2,032

 

$

 

Commercial mortgages - single and multifamily

 

164

 

164

 

 

Commercial mortgages - real estate

 

4,134

 

4,134

 

 

Other commercial business loans

 

176

 

176

 

 

Consumer - home equity

 

809

 

809

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

Residential mortgages - 1-4 family

 

2,685

 

3,349

 

664

 

Commercial mortgages - construction

 

3,986

 

4,672

 

686

 

Commercial mortgages - real estate

 

2,124

 

3,090

 

966

 

Other commercial business loans

 

520

 

862

 

342

 

Consumer - home equity

 

168

 

275

 

107

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

Residential mortgages

 

$

4,717

 

$

5,381

 

$

664

 

Commercial mortgages

 

10,408

 

12,060

 

1,652

 

Commercial business

 

696

 

1,038

 

342

 

Consumer

 

977

 

1,084

 

107

 

Total impaired loans

 

$

16,798

 

$

19,563

 

$

2,765

 

 

 

 

At September 30, 2012

 

Loans Acquired from Business Combinations 
(In thousands)

 

Recorded Investment

 

Unpaid Principal
Balance

 

Related Allowance

 

With no related allowance:

 

 

 

 

 

 

 

Residential mortgages - 1-4 family

 

$

455

 

$

455

 

$

 

Commercial mortgages - real estate

 

891

 

891

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

Residential mortgages - 1-4 family

 

113

 

157

 

44

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

Residential mortgages

 

$

568

 

$

612

 

$

44

 

Commercial mortgages

 

891

 

891

 

 

Total impaired loans

 

$

1,459

 

$

1,503

 

$

44

 

 

The following is a summary of impaired loans at December 31, 2011:

 

 

 

At December 31, 2011

 

Loans from Business Activities
(In thousands)

 

Recorded Investment

 

Unpaid Principal
Balance

 

Related Allowance

 

With no related allowance:

 

 

 

 

 

 

 

Residential mortgages - 1-4 family

 

$

2,546

 

$

2,546

 

$

 

Commercial mortgages - single and multifamily

 

326

 

326

 

 

Commercial mortgages - real estate

 

2,751

 

2,751

 

 

Consumer - home equity

 

308

 

308

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

Residential mortgages - 1-4 family

 

$

1,853

 

$

2,302

 

$

449

 

Commercial mortgages - construction

 

7,559

 

8,650

 

1,091

 

Commercial mortgages - real estate

 

1,373

 

2,004

 

631

 

Other commercial business loans

 

13

 

129

 

116

 

Consumer - home equity

 

357

 

845

 

488

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

Residential mortgages

 

$

4,399

 

$

4,848

 

$

449

 

Commercial mortgages

 

12,009

 

13,731

 

1,722

 

Commercial business

 

13

 

129

 

116

 

Consumer

 

665

 

1,153

 

488

 

Total impaired loans

 

$

17,086

 

$

19,861

 

$

2,775

 

 

 

 

At December 31, 2011

 

Loans Acquired from Business Combinations
(In thousands)

 

Recorded Investment

 

Unpaid Principal
Balance

 

Related Allowance

 

With no related allowance:

 

 

 

 

 

 

 

Residential mortgages - 1-4 family

 

$

247

 

$

247

 

$

 

Consumer - home equity

 

37

 

37

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

Residential mortgages

 

$

247

 

$

247

 

$

 

Consumer

 

37

 

37

 

 

Total impaired loans

 

$

284

 

$

284

 

$

 

 

Summary of the average recorded investment and interest income recognized on impaired loans

 

 

 

Nine Months Ended September 30, 2012

 

Nine Months Ended September 30, 2011

 

Loans from Business Activities
(in thousands)

 

Average Recorded
Investment

 

Cash Basis
Interest Income
Recognized

 

Average Recorded
Investment

 

Cash Basis
Interest Income
Recognized

 

With no related allowance:

 

 

 

 

 

 

 

 

 

Residential mortgages - 1-4 family

 

$

1,623

 

$

22

 

$

1,487

 

$

39

 

Residential mortgages - construction

 

 

 

52

 

 

Commercial-construction

 

 

 

105

 

 

Commercial mortgages - single and multifamily

 

190

 

2

 

89

 

1

 

Commercial mortgages - real estate

 

2,644

 

48

 

7,470

 

248

 

Commercial business loans

 

15

 

 

31

 

1

 

Consumer-home equity

 

249

 

1

 

361

 

5

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

Residential mortgages - 1-4 family

 

$

2,567

 

$

27

 

$

568

 

$

20

 

Residential mortgages - construction

 

 

 

21

 

 

Commercial-construction

 

4,736

 

 

3,504

 

 

Commercial mortgages - single and multifamily

 

75

 

 

365

 

11

 

Commercial mortgages - real estate

 

2,013

 

23

 

2,077

 

20

 

Commercial business loans

 

169

 

5

 

429

 

3

 

Consumer-home equity

 

421

 

 

154

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

Residential mortgages

 

$

4,190

 

$

49

 

$

2,129

 

$

59

 

Commercial mortgages

 

9,658

 

73

 

13,611

 

280

 

Commercial business loans

 

184

 

5

 

460

 

4

 

Consumer loans

 

670

 

1

 

515

 

5

 

Total impaired loans

 

$

14,702

 

$

128

 

$

16,715

 

$

348

 

 

 

 

Nine Months Ended September 30, 2012

 

Nine Months Ended September 30, 2011

 

Loans Acquired from Business Combinations
(in thousands)

 

Average Recorded
Investment

 

Cash Basis
Interest Income
Recognized

 

Average Recorded
Investment

 

Cash Basis
Interest Income
Recognized

 

With no related allowance:

 

 

 

 

 

 

 

 

 

Residential mortgages - 1-4 family

 

$

426

 

$

 

$

 

$

 

Residential mortgages - construction

 

 

 

 

 

Commercial-construction

 

 

 

 

 

Commercial mortgages - single and multifamily

 

 

 

 

 

Commercial mortgages - real estate

 

274

 

15

 

1,064

 

 

Commercial business loans

 

 

 

161

 

 

Consumer-home equity

 

25

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

Residential mortgages - 1-4 family

 

$

13

 

$

 

$

 

$

 

Residential mortgages - construction

 

 

 

 

 

Commercial-construction

 

 

 

 

 

Commercial mortgages - single and multifamily

 

 

 

 

 

Commercial mortgages - real estate

 

 

 

 

 

Commercial business loans

 

 

 

 

 

Consumer-home equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

Residential mortgages

 

$

439

 

$

 

$

 

$

 

Commercial mortgages

 

274

 

15

 

1,064

 

 

Commercial business loans

 

 

 

161

 

 

Consumer loans

 

25

 

 

 

 

Total impaired loans

 

$

738

 

$

15

 

$

1,225

 

$

 

 

Summary of information pertaining to non-accrual loans

 

 

 

September 30, 2012

 

(In thousands)

 

Loans from Business
Activities

 

Loans Acquired from
Business Combinations

 

Total

 

Residential mortgages:

 

 

 

 

 

 

 

1-4 family

 

$

7,018

 

$

1,422

 

$

8,440

 

Total

 

7,018

 

1,422

 

8,440

 

 

 

 

 

 

 

 

 

Commercial mortgages:

 

 

 

 

 

 

 

Construction

 

4,672

 

 

4,672

 

Single and multi-family

 

165

 

 

165

 

Other

 

7,760

 

956

 

8,716

 

Total

 

12,597

 

956

 

13,553

 

 

 

 

 

 

 

 

 

Commercial business loans:

 

 

 

 

 

 

 

Other commercial business loans

 

1,905

 

119

 

2,024

 

Total

 

1,905

 

119

 

2,024

 

 

 

 

 

 

 

 

 

Consumer loans:

 

 

 

 

 

 

 

Home equity

 

1,469

 

37

 

1,506

 

Other

 

175

 

141

 

316

 

Total

 

1,644

 

178

 

1,822

 

 

 

 

 

 

 

 

 

Total non-accrual loans

 

$

23,164

 

$

2,675

 

$

25,839

 

 

 

 

December 31, 2011

 

(In thousands)

 

Loans from Business Activities

 

Loans Acquired from
Business Combinations

 

Total

 

Residential mortgages:

 

 

 

 

 

 

 

1-4 family

 

$

6,356

 

$

654

 

$

7,010

 

Total

 

6,356

 

654

 

7,010

 

 

 

 

 

 

 

 

 

Commercial mortgages:

 

 

 

 

 

 

 

Construction

 

8,650

 

 

8,650

 

Single and multi-family

 

362

 

 

362

 

Other

 

5,259

 

9

 

5,268

 

Total

 

14,271

 

9

 

14,280

 

 

 

 

 

 

 

 

 

Commercial business loans:

 

 

 

 

 

 

 

Other commercial business loans

 

977

 

13

 

990

 

Total

 

977

 

13

 

990

 

 

 

 

 

 

 

 

 

Consumer loans:

 

 

 

 

 

 

 

Home equity

 

1,692

 

75

 

1,767

 

Other

 

48

 

139

 

187

 

Total

 

1,740

 

214

 

1,954

 

 

 

 

 

 

 

 

 

Total non-accrual loans

 

$

23,344

 

$

890

 

$

24,234

 

 

Schedule of loans by risk rating

Loans from Business Activities

 

Residential Mortgages

 

Credit Risk Profile by Internally Assigned Grade

 

 

 

1-4 family

 

Construction

 

Total residential mortgages

 

 

 

 

 

 

(In thousands)

 

Sept. 30, 2012

 

Dec. 31, 2011

 

Sept. 30, 2012

 

Dec. 31, 2011

 

Sept. 30, 2012

 

Dec. 31, 2011

 

 

 

 

 

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special mention

 

$

893,426

 

$

637,110

 

$

26,109

 

$

32,191

 

$

919,535

 

$

669,301

 

 

 

 

 

 

Substandard

 

471

 

877

 

514

 

 

985

 

877

 

 

 

 

 

 

Total

 

8,764

 

11,480

 

 

 

8,764

 

11,480

 

 

 

 

 

 

 

 

$

902,661

 

$

649,467

 

$

26,623

 

$

32,191

 

$

929,284

 

$

681,658

 

 

 

 

 

 

 

Commercial Mortgages

 

Credit Risk Profile by Creditworthiness Category

 

 

 

Construction

 

Single and multi-family

 

Real estate

 

Total commercial mortgages

 

(In thousands)

 

Sept. 30, 2012

 

Dec. 31, 2011

 

Sept. 30, 2012

 

Dec. 31, 2011

 

Sept. 30, 2012

 

Dec. 31, 2011

 

Sept. 30, 2012

 

Dec. 31, 2011

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

130,658

 

$

91,452

 

$

74,438

 

$

85,153

 

$

664,683

 

$

674,814

 

$

869,779

 

$

851,419

 

Special mention

 

49

 

5,939

 

422

 

435

 

12,962

 

16,459

 

13,433

 

22,833

 

Substandard

 

14,787

 

17,262

 

2,610

 

3,813

 

59,742

 

55,156

 

77,139

 

76,231

 

Doubtful

 

 

2,839

 

 

 

105

 

116

 

105

 

2,955

 

Total

 

$

145,494

 

$

117,492

 

$

77,470

 

$

89,401

 

$

737,492

 

$

746,545

 

$

960,456

 

$

953,438

 

 

Commercial Business Loans

 

Credit Risk Profile by Creditworthiness Category

 

 

 

Asset based lending

 

Other

 

Total commercial business loans

 

 

 

 

 

 

(In thousands)

 

Sept. 30, 2012

 

Dec. 31, 2011

 

Sept. 30, 2012

 

Dec. 31, 2011

 

Sept. 30, 2012

 

Dec. 31, 2011

 

 

 

 

 

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

242,089

 

$

149,741

 

$

218,085

 

$

200,246

 

$

460,174

 

$

349,987

 

 

 

 

 

 

Special mention

 

 

 

4,921

 

607

 

4,921

 

607

 

 

 

 

 

 

Substandard

 

1,037

 

1,324

 

9,287

 

9,753

 

10,324

 

11,077

 

 

 

 

 

 

Doubtful

 

 

 

93

 

95

 

93

 

95

 

 

 

 

 

 

Total

 

$

243,126

 

$

151,065

 

$

232,386

 

$

210,701

 

$

475,512

 

$

361,766

 

 

 

 

 

 

 

Consumer Loans

 

Credit Risk Profile Based on Payment Activity

 

 

 

Home equity

 

Other

 

Total consumer loans

 

 

 

 

 

 

(In thousands)

 

Sept. 30, 2012

 

Dec. 31, 2011

 

Sept. 30, 2012

 

Dec. 31, 2011

 

Sept. 30, 2012

 

Dec. 31, 2011

 

 

 

 

 

 

Performing

 

$

227,028

 

$

224,677

 

$

38,159

 

$

38,972

 

$

265,187

 

$

263,649

 

 

 

 

 

 

Nonperforming

 

1,469

 

1,692

 

175

 

48

 

1,644

 

1,740

 

 

 

 

 

 

Total

 

$

228,497

 

$

226,369

 

$

38,334

 

$

39,020

 

$

266,831

 

$

265,389

 

 

 

 

 

 

 

Loans Acquired from Business Combinations

 

Residential Mortgages

 

Credit Risk Profile by Internally Assigned Grade

 

 

 

1-4 family

 

Construction

 

Total residential mortgages

 

 

 

 

 

 

(In thousands)

 

Sept. 30, 2012

 

Dec. 31, 2011

 

Sept. 30, 2012

 

Dec. 31, 2011

 

Sept. 30, 2012

 

Dec. 31, 2011

 

 

 

 

 

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

287,204

 

$

327,715

 

$

6,947

 

$

9,205

 

$

294,151

 

$

336,920

 

 

 

 

 

 

Special mention

 

406

 

242

 

 

 

406

 

242

 

 

 

 

 

 

Substandard

 

2,181

 

1,450

 

 

165

 

2,181

 

1,615

 

 

 

 

 

 

Total

 

$

289,791

 

$

329,407

 

$

6,947

 

$

9,370

 

$

296,738

 

$

338,777

 

 

 

 

 

 

 

Commercial Mortgages

 

Credit Risk Profile by Creditworthiness Category

 

 

 

Construction

 

Single and multi-family

 

Real estate

 

Total commercial mortgages

 

(In thousands)

 

Sept. 30, 2012

 

Dec. 31, 2011

 

Sept. 30, 2012

 

Dec. 31, 2011

 

Sept. 30, 2012

 

Dec. 31, 2011

 

Sept. 30, 2012

 

Dec. 31, 2011

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

8,703

 

$

3,548

 

$

9,691

 

$

14,802

 

$

235,441

 

$

161,218

 

$

253,835

 

$

179,568

 

Special mention

 

 

2,160

 

2,553

 

272

 

12,245

 

8,071

 

14,798

 

10,503

 

Substandard

 

1,675

 

1,018

 

1,264

 

1,324

 

23,144

 

10,390

 

26,083

 

12,732

 

Total

 

$

10,378

 

$

6,726

 

$

13,508

 

$

16,398

 

$

270,830

 

$

179,679

 

$

294,716

 

$

202,803

 

 

Commercial Business Loans

 

Credit Risk Profile by Creditworthiness Category

 

 

Asset based lending

 

Other

 

Total commercial business loans

 

 

 

 

 

 

(In thousands)

 

Sept. 30, 2012

 

Dec. 31, 2011

 

Sept. 30, 2012

 

Dec. 31, 2011

 

Sept. 30, 2012

 

Dec. 31, 2011

 

 

 

 

 

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

2,565

 

$

2,206

 

$

76,480

 

$

39,578

 

$

79,045

 

$

41,784

 

 

 

 

 

 

Special mention

 

 

 

8,394

 

3,810

 

8,394

 

3,810

 

 

 

 

 

 

Substandard

 

 

 

5,830

 

2,932

 

5,830

 

2,932

 

 

 

 

 

 

Total

 

$

2,565

 

$

2,206

 

$

90,704

 

$

46,320

 

$

93,269

 

$

48,526

 

 

 

 

 

 

 

Consumer Loans

 

Credit Risk Profile Based on Payment Activity

 

 

 

Home equity

 

Other

 

Total consumer loans

 

 

 

 

 

 

(In thousands)

 

Sept. 30, 2012

 

Dec. 31, 2011

 

Sept. 30, 2012

 

Dec. 31, 2011

 

Sept. 30, 2012

 

Dec. 31, 2011

 

 

 

 

 

 

Performing

 

$

73,523

 

$

71,752

 

$

27,885

 

$

32,248

 

$

101,408

 

$

104,000

 

 

 

 

 

 

Nonperforming

 

37

 

75

 

141

 

138

 

178

 

213

 

 

 

 

 

 

Total

 

$

73,560

 

$

71,827

 

$

28,026

 

$

32,386

 

$

101,586

 

$

104,213

 

 

 

 

 

 

 

Schedule of recorded investment and number of moodifications identified during the period

 

 

 

Modifications by Class

 

 

 

Nine months ending September 30, 2012

 

(Dollars in thousands)

 

Number of
Modifications

 

Pre-Modification
Outstanding Recorded
Investment

 

Post-Modification
Outstanding Recorded
Investment

 

Troubled Debt Restructurings

 

 

 

 

 

 

 

Residential- 1-4 Family

 

1

 

$

70

 

$

70

 

 

Schedule of TDR activity

 

 

 

September 30,

 

(In thousands)

 

2012

 

2011

 

Balance at beginning of the period

 

$

1,264

 

$

7,829

 

Principal Payments

 

6

 

72

 

TDR Status Change (1)

 

1,125

 

7,041

 

Other Reductions (2)

 

 

189

 

Newly Identified TDRs

 

2,043

 

177

 

Balance at end of the period

 

$

2,176

 

$

704

 

 

 

(1)         TDR Status change classification represents TDR loans with a specified interest rate equal to or greater than the rate that the Company was willing to accept at the time of the restructuring for a new loan with comparable risk and  the loan was on current payment status and not impaired based on the terms specified by the restructuring agreement.

(2)         Other Reductions classification consists of transfer to other real estate owned and charge-offs to loans.